12.09
Revenue₹B
14.63
15.44
16.05
17.07
17.76
18.30
19.59
20.47
21.88
23.00
13.16
5.31%
5.13%
20
13.49
Revenue growth%
12.76
9.94
8.46
6.80
7.37
7.48
7.22
8.84
10.25
11.42
11.43
8.84
8.65
13
17.93
Gross margin%
10.40
10.04
9.23
11.71
10.65
11.09
13.55
13.02
14.97
15.88
18.88
13.55
11.40
34
21.38
Operating margin%
0.80
1.05
0.47
0.40
1.19
0.40
0.88
0.40
0.40
0.56
13.33
0.40
0.52
44
26.89
Net margin%
4.41
7.35
7.10
5.31
7.83
7.78
9.92
11.21
11.96
13.06
3.80
11.21
7.81
86
25.21
P/E ratio (avg)x
24.48
29.57
35.68
41.07
40.26
47.85
50.31
55.73
63.14
65.99
28.74
55.73
44.46
40
22.49
EV/EBITx
62.20
64.46
70.05
72.16
70.37
84.81
86.86
92.37
111.4
124.4
25.15
92.37
78.49
55
19.37
FCF yield (avg)%
16.19
15.48
17.43
19.15
21.79
19.07
18.43
15.71
13.09
14.13
14.38
15.71
16.81
35
11.52
FCF margin%
17.55
18.28
18.27
18.57
16.56
15.10
12.65
13.63
11.51
9.01
28.86
12.65
15.83
82
0.316
FCF / Net incomex
1.564
1.563
1.724
1.676
1.829
1.762
1.896
2.104
2.110
2.248
0.806
2.104
1.796
18
3.16
ROIC%
12.81
10.94
8.36
9.27
10.30
8.05
10.25
12.06
13.81
12.20
14.67
12.06
10.62
5
25.43
Return on equity%
22.66
22.31
24.46
21.78
23.35
24.79
23.72
23.59
23.68
24.25
15.27
23.72
23.64
86
6.71
Return on assets%
27.97
26.92
29.81
27.49
27.30
27.82
30.68
30.45
32.58
31.79
24.02
30.68
28.89
33
21.57
EPS₹
56.07
51.30
47.92
44.12
44.66
43.13
47.62
51.02
53.68
56.18
22.54
4.70%
0.98%
—
5.13
EPS growth%
20.90
20.62
23.12
25.62
23.59
26.09
28.76
30.10
30.34
31.40
17.07
30.10
25.85
37
10.12
Bookvalue per sh₹
9.90
9.05
8.89
8.61
8.61
7.72
7.53
7.37
6.88
6.67
28.70
(4.96%)
(5.11%)
—
27.60
FCF per share₹
16.22
15.92
15.75
15.07
14.99
14.80
14.45
13.34
12.31
13.06
19.19
(2.72%)
(2.17%)
—
53.64
Dividend per sh₹
26.70
24.93
23.73
27.18
27.69
28.78
28.42
28.55
30.90
31.78
52.14
2.80%
1.30%
—
19.20
Div yield (avg)%
3.21
1.62
3.71
2.30
2.66
0.40
0.40
0.40
0.40
0.40
21.85
0.40
1.01
71
4.59
Payout ratio%
15.37
13.58
11.24
9.58
11.19
9.94
12.67
14.26
17.10
19.01
9.48
14.26
13.12
81
90.18
Shares (diluted)M
94.01
95.10
106.6
120.3
129.0
141.7
137.5
153.9
171.8
167.8
91.25
5.39%
6.14%
34
21.28
Buyback yield%
29.03
29.59
27.09
24.93
27.19
28.32
28.18
25.26
23.85
22.66
27.63
25.26
27.14
16
1.213
D/E ratiox
1.787
1.973
2.091
2.072
1.945
2.030
2.229
2.510
2.668
2.944
1.066
2.510
2.081
90
18.53
Enterprise value₹B
7.433
7.857
8.521
8.104
7.196
6.413
5.518
4.878
4.660
4.132
1.201
(10.50%)
(5.30%)
22
9.340
LT debt₹B
19.00
20.87
18.60
16.47
14.79
14.44
13.66
12.31
12.58
13.09
4.029
(2.40%)
(3.33%)
37
Revenue
₹23.00B
5.13%
1.00×
Cost of revenue
₹12.02B
5.58%
1.04×
Operating expenses
₹3.793B
4.75%
0.96×
Goodwill & intangibles
15.19%